Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $168k initial cash invested.
-13.39%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$3,697
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,697 income − $5,574 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,697
Total Expenses
$5,574
Mortgage P&I
110%
$4,052
Property Taxes
8%
$280
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0